Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.56% first-year return on $169k initial cash invested.
-10.56%
Cash On Cash
4.1%
Cap Rate
0.65
DSCR
$4,707
Rent
-$1,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,707 income − $6,198 expenses = $1,491 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,211
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,707
Total Expenses
$6,198
Mortgage P&I
80%
$3,765
Property Taxes
12%
$588
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518